Highlights

[GDB] YoY Cumulative Quarter Result on 2020-03-31 [#1]

Stock [GDB]: GDB HOLDINGS BHD
Announcement Date 19-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -80.35%    YoY -     -18.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Revenue 111,105 99,884 64,757 81,083 0  -   -  -
  YoY % 11.23% 54.24% -20.13% 0.00% - - -
  Horiz. % 137.03% 123.19% 79.87% 100.00% - - -
PBT 11,755 7,381 9,262 9,037 0  -   -  -
  YoY % 59.26% -20.31% 2.49% 0.00% - - -
  Horiz. % 130.08% 81.68% 102.49% 100.00% - - -
Tax -3,215 -1,946 -2,222 -2,440 0  -   -  -
  YoY % -65.21% 12.42% 8.93% 0.00% - - -
  Horiz. % 131.76% 79.75% 91.07% 100.00% - - -
NP 8,540 5,435 7,040 6,597 0  -   -  -
  YoY % 57.13% -22.80% 6.72% 0.00% - - -
  Horiz. % 129.45% 82.39% 106.72% 100.00% - - -
NP to SH 8,797 5,724 7,040 6,597 0  -   -  -
  YoY % 53.69% -18.69% 6.72% 0.00% - - -
  Horiz. % 133.35% 86.77% 106.72% 100.00% - - -
Tax Rate 27.35 % 26.36 % 23.99 % 27.00 % - %  -  %  -  % -
  YoY % 3.76% 9.88% -11.15% 0.00% - - -
  Horiz. % 101.30% 97.63% 88.85% 100.00% - - -
Total Cost 102,565 94,449 57,717 74,486 0  -   -  -
  YoY % 8.59% 63.64% -22.51% 0.00% - - -
  Horiz. % 137.70% 126.80% 77.49% 100.00% - - -
Net Worth 137,499 118,749 106,250 70,972 -  -   -  -
  YoY % 15.79% 11.76% 49.71% 0.00% - - -
  Horiz. % 193.74% 167.32% 149.71% 100.00% - - -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Net Worth 137,499 118,749 106,250 70,972 -  -   -  -
  YoY % 15.79% 11.76% 49.71% 0.00% - - -
  Horiz. % 193.74% 167.32% 149.71% 100.00% - - -
NOSH 625,000 625,000 625,000 506,944 221,869  -   -  29.53%
  YoY % 0.00% 0.00% 23.29% 128.49% - - -
  Horiz. % 281.70% 281.70% 281.70% 228.49% 100.00% - -
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
NP Margin 7.69 % 5.44 % 10.87 % 8.14 % - %  -  %  -  % -
  YoY % 41.36% -49.95% 33.54% 0.00% - - -
  Horiz. % 94.47% 66.83% 133.54% 100.00% - - -
ROE 6.40 % 4.82 % 6.63 % 9.30 % - %  -  %  -  % -
  YoY % 32.78% -27.30% -28.71% 0.00% - - -
  Horiz. % 68.82% 51.83% 71.29% 100.00% - - -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
RPS 17.78 15.98 10.36 15.99 -  -   -  -
  YoY % 11.26% 54.25% -35.21% 0.00% - - -
  Horiz. % 111.19% 99.94% 64.79% 100.00% - - -
EPS 1.41 0.92 1.13 1.30 0.00  -   -  -
  YoY % 53.26% -18.58% -13.08% 0.00% - - -
  Horiz. % 108.46% 70.77% 86.92% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.2200 0.1900 0.1700 0.1400 -  -   -  -
  YoY % 15.79% 11.76% 21.43% 0.00% - - -
  Horiz. % 157.14% 135.71% 121.43% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 937,500
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
RPS 11.85 10.65 6.91 8.65 -  -   -  -
  YoY % 11.27% 54.12% -20.12% 0.00% - - -
  Horiz. % 136.99% 123.12% 79.88% 100.00% - - -
EPS 0.94 0.61 0.75 0.70 0.00  -   -  -
  YoY % 54.10% -18.67% 7.14% 0.00% - - -
  Horiz. % 134.29% 87.14% 107.14% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.1467 0.1267 0.1133 0.0757 -  -   -  -
  YoY % 15.79% 11.83% 49.67% 0.00% - - -
  Horiz. % 193.79% 167.37% 149.67% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 -  -   -  -
Price 0.8400 0.4800 0.3000 0.2950 0.0000  -   -  -
P/RPS 4.73 3.00 2.90 1.84 0.00  -   -  -
  YoY % 57.67% 3.45% 57.61% 0.00% - - -
  Horiz. % 257.07% 163.04% 157.61% 100.00% - - -
P/EPS 59.68 52.41 26.63 22.67 0.00  -   -  -
  YoY % 13.87% 96.81% 17.47% 0.00% - - -
  Horiz. % 263.26% 231.19% 117.47% 100.00% - - -
EY 1.68 1.91 3.75 4.41 0.00  -   -  -
  YoY % -12.04% -49.07% -14.97% 0.00% - - -
  Horiz. % 38.10% 43.31% 85.03% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 3.82 2.53 1.76 2.11 0.00  -   -  -
  YoY % 50.99% 43.75% -16.59% 0.00% - - -
  Horiz. % 181.04% 119.91% 83.41% 100.00% - - -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Date 18/05/21 19/06/20 29/05/19 - -  -   -  -
Price 0.8800 0.5700 0.2850 0.2950 0.0000  -   -  -
P/RPS 4.95 3.57 2.75 1.84 0.00  -   -  -
  YoY % 38.66% 29.82% 49.46% 0.00% - - -
  Horiz. % 269.02% 194.02% 149.46% 100.00% - - -
P/EPS 62.52 62.24 25.30 22.67 0.00  -   -  -
  YoY % 0.45% 146.01% 11.60% 0.00% - - -
  Horiz. % 275.78% 274.55% 111.60% 100.00% - - -
EY 1.60 1.61 3.95 4.41 0.00  -   -  -
  YoY % -0.62% -59.24% -10.43% 0.00% - - -
  Horiz. % 36.28% 36.51% 89.57% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 4.00 3.00 1.68 2.11 0.00  -   -  -
  YoY % 33.33% 78.57% -20.38% 0.00% - - -
  Horiz. % 189.57% 142.18% 79.62% 100.00% - - -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

286  276  578  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.545+0.105 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.045-0.005 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.77+0.005 
 HSI-CI1 0.115-0.01 
PARTNERS & BROKERS